[MAXTRAL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 230.56%
YoY- 95.55%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 25,487 203,664 165,842 102,177 45,790 158,247 109,775 -62.25%
PBT 2,152 17,528 14,771 9,818 5,379 15,860 10,678 -65.65%
Tax -957 81 208 -2,845 -3,276 -3,795 -237 153.79%
NP 1,195 17,609 14,979 6,973 2,103 12,065 10,441 -76.45%
-
NP to SH 1,133 17,108 14,559 6,760 2,045 11,745 10,173 -76.88%
-
Tax Rate 44.47% -0.46% -1.41% 28.98% 60.90% 23.93% 2.22% -
Total Cost 24,292 186,055 150,863 95,204 43,687 146,182 99,334 -60.92%
-
Net Worth 173,852 172,933 170,233 166,648 0 155,764 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 173,852 172,933 170,233 166,648 0 155,764 0 -
NOSH 209,814 210,049 210,086 209,937 210,625 209,981 209,865 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.69% 8.65% 9.03% 6.82% 4.59% 7.62% 9.51% -
ROE 0.65% 9.89% 8.55% 4.06% 0.00% 7.54% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.15 96.96 78.94 48.67 21.74 75.36 52.31 -62.24%
EPS 0.54 8.14 6.93 3.22 0.97 5.59 4.84 -76.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8286 0.8233 0.8103 0.7938 0.00 0.7418 0.00 -
Adjusted Per Share Value based on latest NOSH - 210,551
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.66 69.23 56.38 34.73 15.57 53.80 37.32 -62.27%
EPS 0.39 5.82 4.95 2.30 0.70 3.99 3.46 -76.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.591 0.5879 0.5787 0.5665 0.00 0.5295 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.58 0.50 0.31 0.31 0.26 0.19 0.20 -
P/RPS 4.77 0.52 0.39 0.64 1.20 0.25 0.38 440.95%
P/EPS 107.41 6.14 4.47 9.63 26.78 3.40 4.13 779.54%
EY 0.93 16.29 22.35 10.39 3.73 29.44 24.24 -88.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.38 0.39 0.00 0.26 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 13/02/07 29/11/06 30/08/06 25/05/06 27/02/06 15/11/05 -
Price 0.58 0.60 0.46 0.28 0.28 0.23 0.20 -
P/RPS 4.77 0.62 0.58 0.58 1.29 0.31 0.38 440.95%
P/EPS 107.41 7.37 6.64 8.70 28.84 4.11 4.13 779.54%
EY 0.93 13.57 15.07 11.50 3.47 24.32 24.24 -88.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.57 0.35 0.00 0.31 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment